[PRTASCO] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 65.82%
YoY- 6.62%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 348,681 147,750 969,706 581,712 330,730 134,713 793,895 -42.30%
PBT 50,895 21,706 104,735 69,984 39,594 15,538 106,557 -38.97%
Tax -13,933 -6,188 -31,706 -21,213 -12,630 -6,325 -35,342 -46.32%
NP 36,962 15,518 73,029 48,771 26,964 9,213 71,215 -35.49%
-
NP to SH 26,805 10,600 48,173 32,768 19,761 4,906 37,472 -20.06%
-
Tax Rate 27.38% 28.51% 30.27% 30.31% 31.90% 40.71% 33.17% -
Total Cost 311,719 132,232 896,677 532,941 303,766 125,500 722,680 -42.99%
-
Net Worth 442,216 425,542 403,357 383,504 383,113 372,396 353,867 16.06%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 19,855 19,690 24,641 24,430 12,198 12,264 41,523 -38.93%
Div Payout % 74.07% 185.76% 51.15% 74.56% 61.73% 250.00% 110.81% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 442,216 425,542 403,357 383,504 383,113 372,396 353,867 16.06%
NOSH 330,925 328,173 308,024 305,386 304,953 306,624 296,595 7.59%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 10.60% 10.50% 7.53% 8.38% 8.15% 6.84% 8.97% -
ROE 6.06% 2.49% 11.94% 8.54% 5.16% 1.32% 10.59% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 105.37 45.02 314.82 190.48 108.45 43.93 267.67 -46.37%
EPS 8.10 3.23 15.64 10.73 6.48 1.60 12.63 -25.69%
DPS 6.00 6.00 8.00 8.00 4.00 4.00 14.00 -43.24%
NAPS 1.3363 1.2967 1.3095 1.2558 1.2563 1.2145 1.1931 7.87%
Adjusted Per Share Value based on latest NOSH - 311,148
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 70.38 29.82 195.75 117.42 66.76 27.19 160.26 -42.31%
EPS 5.41 2.14 9.72 6.61 3.99 0.99 7.56 -20.04%
DPS 4.01 3.97 4.97 4.93 2.46 2.48 8.38 -38.90%
NAPS 0.8927 0.859 0.8142 0.7741 0.7734 0.7517 0.7143 16.07%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.97 1.91 1.38 1.33 1.17 1.09 0.99 -
P/RPS 1.87 4.24 0.44 0.70 1.08 2.48 0.37 195.38%
P/EPS 24.32 59.13 8.82 12.40 18.06 68.13 7.84 113.14%
EY 4.11 1.69 11.33 8.07 5.54 1.47 12.76 -53.10%
DY 3.05 3.14 5.80 6.02 3.42 3.67 14.14 -64.13%
P/NAPS 1.47 1.47 1.05 1.06 0.93 0.90 0.83 46.53%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 27/05/14 24/02/14 28/11/13 30/08/13 27/05/13 26/02/13 -
Price 1.64 1.95 1.55 1.39 1.27 1.19 0.965 -
P/RPS 1.56 4.33 0.49 0.73 1.17 2.71 0.36 166.51%
P/EPS 20.25 60.37 9.91 12.95 19.60 74.38 7.64 91.86%
EY 4.94 1.66 10.09 7.72 5.10 1.34 13.09 -47.87%
DY 3.66 3.08 5.16 5.76 3.15 3.36 14.51 -60.17%
P/NAPS 1.23 1.50 1.18 1.11 1.01 0.98 0.81 32.21%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment